The Discounted Cash Flow (DCF) valuation of NS Solutions Corp (2327.T) is 4,742.91 JPY. With the latest stock price at 3,916.00 JPY, the upside of NS Solutions Corp based on DCF is 21.1%.
Based on the latest price of 3,916.00 JPY and our DCF valuation, NS Solutions Corp (2327.T) is a buy. buying 2327.T stocks now will result in a potential gain of 21.1%.
| Range | Selected | |
| WACC / Discount Rate | 5.4% - 7.1% | 6.3% |
| Long-term Growth Rate | 2.0% - 4.0% | 3.0% |
| Fair Price | 3,441.76 - 9,490.58 | 4,742.91 |
| Upside | -12.1% - 142.4% | 21.1% |